Logo
Home Study Material Contact Search
AI Chat FREE
  1. business
  2. finance
  3. completed analysis for dcf method (dollars in mill

Completed analysis for DCF method (dollars in millions) Discount rate CAPM rate (r) Exit value...

80.2K

Verified Solution

Question

Finance

Completed analysis for DCF method (dollars in millions) Discount rate CAPM rate (r) Exit value Exit value NPV: Forecast period FCFs PV of FCFs TV TV growing perpetuity (g = 5%) PV of TV Total NPV XXX Expected NPV (50% Prob. of Success) 50% of XXX Equity stake 30/Expected NPV 2011 2012 2013 2014 2015 2016 2017 Revenue 137 198 260 335 425 525 EBITDA 38.84 60.12 76.7 98.85 125.35 157.85 EBIT 38.16 59.13 75.4 97.18 123.23 155.23 Interest Expense 0 0 0 0 0 0 Net Income 26.71 41.39 52.78 68.02 86.26 108.66 Free Cash Flow 20.39 32.26 40.8 52.58 66.67 84.46 1 2 3 4 5 6

Answer & Explanation Solved by verified expert
Get Answers to Unlimited Questions

Join us to gain access to millions of questions and expert answers. Enjoy exclusive benefits tailored just for you!

Membership Benefits:
  • Unlimited Question Access with detailed Answers
  • Zin AI - 3 Million Words
  • 10 Dall-E 3 Images
  • 20 Plot Generations
  • Conversation with Dialogue Memory
  • No Ads, Ever!
  • Access to Our Best AI Platform: Flex AI - Your personal assistant for all your inquiries!
Become a Member

Other questions asked by students

Q

Two objects with masses of m1 = 3.20 kg and m2 = 7.90 kg are connected...

Physics
Q

Tesco Exits South Korea Tesco was founded in 1919 by Jack Cohen (Cohen), who invested his serviceman’s...

Economics
Q

Cadbury is preparing a special edition of its famous egg-fondant. The new design of the chocolate...

Advance Math
Q

5 A circular coil has an area of 0 0100 m and consists of 200...

Physics
Q

A solid sphere of radius R having uniform volume charge density p is shown in...

Physics
Q

can I know what is cost to date incurred and what is cost to complete...

Accounting
Q

You have just been hired by FAB Corporation, the manufacturer of a revolutionary new garage...

Accounting
Q

Use the following information for the Problems below. (Algo) [The following information applies to the...

Accounting
Q

Question 7 Not yet answered Marked out of 0.50 P Flag question For a particular...

Accounting
Q

Show me the steps to solve Waterway Inc. is a retailer operating in British Columbia....

Accounting
Q

Apple decides to use a promotion mix strategy that focuses on promoting its products to...

Accounting
Q

Marin Corporation manufactures drones. On December 31, 2019, it leased to Althaus Company a drone...

Accounting